Laterite Fill Estimates (Entire Premises)

Input
Area 407 sq.m
Depth of fill 0.05 m
Density of fill material 2.7 kg/cu.m
Type of truck 20.0 tons
Cost per truck 12,000 NGN
Compaction factor 1.6

Output
Volume 20.3 cu.m
Corrected total volume 32.6 cu.m
Total tonnage of fill material 87.9 kg
No. of trucks 4.4 trucks
TOTAL COST 52,741.0 NGN

ENTER Concrete Vol. 40.7 cu.m

cement sand granite W/C TOTAL
1 4 5 0.6 10.6
RATIO 0.0943396226 0.377358 0.4716981132 0.0566037736 1
VOL (CU.M) 3.8396226415 15.35849 19.1981132075 2.3037735849 40.7
ADD 40% 5.3754716981 21.50189 26.8773584906 3.2252830189
ADD 10% 5.9130188679 23.65208 29.5650943396 3.5478113208
DENSITY 1440 1600 2700 1000
WEIGHT 8514.7471698113 37843.32 79825.754717 3547.8113207547
QUANTITIES 170.29 37.84 79.83 3,547.81
BAGS TONS TONS LITRES
130 2 trips 2 trips
COST
DESCRIPTION UNIT RATE UNIT COST
CEMENT 1,850 PER BAG 315,045.65 240,500.00
SAND 4,000 PER TON 151,373.28 130,000.00
GRANITE 4,850 PER TON 387,154.91 260,000.00
TOTAL 853,573.84 630,500.00
COST PER CU.M 20,972.33
Laterite Fill Estimates (One third Entire Premises)

Input
Area 136 sq.m
Depth of fill 0.05 m
Density of fill material 2.7 kg/cu.m
Type of truck 20.0 tons
Cost per truck 12,000 NGN
Compaction factor 1.6

Output
Volume 6.8 cu.m
Corrected total volume 10.8 cu.m
Total tonnage of fill material 29.3 kg
No. of trucks 1.5 trucks
TOTAL COST 17,562.8 NGN

ENTER Concrete Vol. 13.55 cu.m

cement sand granite W/C TOTAL
1 4 5 0.6 10.6
RATIO 0.0943396226 0.3773584906 0.4716981132 0.0566037736 1
VOL (CU.M) 1.2784451179 5.1137804717 6.3922255896 0.7670670708 13.55151825
ADD 40% 1.7898231651 7.1592926604 8.9491158255 1.0738938991
ADD 10% 1.9688054816 7.8752219264 9.844027408 1.181283289
DENSITY 1440 1600 2700 1000
WEIGHT 2835.0798935 12600.355082 26578.87400165 1181.283289
QUANTITIES 56.70 12.60 26.58 1,181.28
BAGS TONS TONS LITRES
60 1 trip 1.5 trip
COST
DESCRIPTION UNIT RATE UNIT COST
CEMENT 1,850 PER BAG 104,897.96 111,000.00
SAND 4,000 PER TON 50,401.42 65,000.00
GRANITE 4,850 PER TON 128,907.54 130,000.00
TOTAL 284,206.92 306,000.00
COST PER CU.M 20,972.33
323,562.77
BRC wire mesh 136 sq.m
11.763470703 rolls

CONCRETE PAVEMENT ESTIMATES, ABEKE BELLO

MATERIAL QUANTITY UNIT PRICE AMOUNT
Cement 60 bags 1,850 111,000
Sand 1 trip (20 tons) 65,000 65,000
Granite 1 trip (30 tons) 130,000 130,000
BRC mesh 12 rolls 8,000 96,000
Filling Sand 2 trips 13,000 26,000
1 by 12 5 lengths 900 4,500
Nails 1 bags 1,000 1,000
2 by 2 10 lengths 320 3,200
SUB-TOTAL 436,700

LABOUR
Labour for Filling 2 men 2,000 4,000
Roller Compactor 1 day 40,000 40,000
Carpenter 1 man 4,500 4,500
Concrete Mixer 1 day 15,000 15,000
Concrete Workers 12 men 2,000 24,000
Mason 2 men 4,500 9,000
 SUB-TOTAL 96,500
533,200
Add 15% for Supevision 79,980
GRAND TOTAL 613,180
 2nd June, 2016

CONCRETE PAVEMENT ESTIMATES, ABEKE BELLO

S/N MATERIAL QTY UNIT RATE AMOUNT
1 Cement 60 bags 1,850 111,000
2 Sand (20 tons) 1 trip 65,000 65,000
3 Granite (30 tons) 1 trip 130,000 130,000
4 BRC mesh 12 rolls 8,000 96,000
5 Filling Sand 2 trips 13,000 26,000
6 1 by 12 5 lengths 900 4,500
7 Nails 1 bags 1,000 1,000
8 2 by 2 10 lengths 320 3,200
SUB-TOTAL 436,700

S/N LABOUR QTY UNIT RATE AMOUNT

1 Labour for Filling 2 men 2,000 4,000
2 Roller Compactor 1 day 40,000 40,000
3 Carpenter 1 man 4,500 4,500
4 Concrete Mixer 1 day 15,000 15,000
5 Concrete Workers 12 men 2,000 24,000
6 Mason 2 men 4,500 9,000
SUB-TOTAL 96,500
533,200
7 Add 15% for Supevision 79,980
GRAND TOTAL 613,180

Prepared for: Alhaji Bello

Prepared by: Maknun Alli-Oluwafuyi